Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.78% first-year return on $76,863 initial cash invested.
-1.78%
Cash On Cash
5.89%
Cap Rate
1.01
DSCR
$3,059
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,059 income − $3,173 expenses = $114 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,863
Downpayment
20%
$56,060
Closing costs
1%
$2,803
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,059
Total Expenses
$3,173
Mortgage P&I
45%
$1,368
Property Taxes
7%
$218
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765